Samvardhana Motherson International Limited
MOTHERSON · Auto Components · NSE
₹142
Current Market Price
Fair Value (DCF)
₹46
Discount to FV
-67.5%
Updated just now
YieldIQ Score
22/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
44%
ROE
9.4%
Debt/Equity
0.47
WACC
12.7%
Market Cap
₹1.50 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
20.6%
Return on capital employed
EV / EBITDA
14.9×
Enterprise multiple
Debt / EBITDA
1.8×
Leverage vs earnings
Interest Coverage
4.3×
EBIT covers interest
Current Ratio
1.03×
Short-term liquidity
Asset Turnover
1.25×
Revenue per ₹ of assets
Revenue CAGR (3Y)
7.1%
3-year revenue growth
Revenue CAGR (5Y)
13.8%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹142.21
Bear case
Discount -361.0%
Base case
Discount -207.4%
Bull case
Discount -111.0%
Ratio Trends
MOTHERSON · last 9 annual periods
ROE
9.4%
ROCE
20.6%
Operating Margin
—
Debt / Equity
0.47×
PE
31.5×
EV / EBITDA
9.4×
Historical Financials
MOTHERSON · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹62.9K Cr | ₹77.9K Cr | ₹97.8K Cr | ₹112.5K Cr | ₹125.0K Cr | +18.7% |
| EBITDA | ₹4963 Cr | ₹5977 Cr | ₹9008 Cr | ₹11.6K Cr | ₹12.4K Cr | +25.7% |
| EBIT | ₹1951 Cr | ₹3229 Cr | ₹5414 Cr | — | — | +29.1% |
| PAT | ₹874 Cr | ₹1496 Cr | ₹2716 Cr | ₹3803 Cr | ₹3860 Cr | +45.0% |
| EPS (diluted) | ₹1.46 | ₹2.21 | ₹4.01 | — | — | +28.7% |
| CFO | ₹2463 Cr | ₹4643 Cr | ₹7569 Cr | ₹6286 Cr | ₹11.3K Cr | +46.3% |
| CapEx | ₹-2508 Cr | ₹-2221 Cr | ₹-4125 Cr | ₹-4561 Cr | ₹-6054 Cr | — |
| FCF | ₹-45.4 Cr | ₹2422 Cr | ₹3444 Cr | ₹1725 Cr | ₹5230 Cr | — |
| Total Assets | ₹56.3K Cr | ₹61.9K Cr | ₹85.0K Cr | ₹92.8K Cr | ₹110.5K Cr | +18.4% |
| Total Debt | ₹14.1K Cr | ₹13.8K Cr | ₹19.9K Cr | ₹17.2K Cr | ₹19.2K Cr | +7.9% |
| Shareholders' Equity | ₹20.6K Cr | ₹22.5K Cr | ₹26.2K Cr | ₹34.9K Cr | ₹41.0K Cr | +18.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MOTHERSON vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 BOSCHLTD BOSCHLTD | — | — | Pending | 18.7% | 30.6× |
 BHARATFORG BHARATFORG | — | — | Pending | 11.3% | 74.2× |
 SCHAEFFLER SCHAEFFLER | — | — | Pending | 19.0% | — |
 UNOMINDA UNOMINDA | — | — | Pending | 15.4% | — |
 MRF MRF | — | — | Pending | 11.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
11 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹2.84/sh
Last payout
2026-03-27
₹0.35
Peak payout
₹0.67
Trailing yield
0.41%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Samvardhana Motherson International Limited (MOTHERSON.NS) trades at 142.21 vs a model fair value of 46.26, a gap of -67.5%. Piotroski F-...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MOTHERSON →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MOTHERSON →
Compare
Head-to-head with peers
Compare MOTHERSON side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MOTHERSONNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.